ShockWave Medical Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	7,067	7,030	5,856	5,102	2,399
Revenue Growth (YoY)	0.52%	20.06%	14.79%	112.66%	-
Cost of Revenue	2,924	2,951	2,617	1,585	767.83
Gross Profit	4,143	4,080	3,239	3,516	1,631
Selling, General & Admin	2,188	2,106	1,686	1,310	560.78
Other Operating Expenses	-99.09	-57.74	-45.83	748.82	329.15
Operating Expenses	2,447	2,115	1,644	2,060	891.24
Operating Income	1,697	1,965	1,595	1,457	739.85
Interest Expense	-12.88	-4.41	-29.45	-36.42	-39.74
Interest & Investment Income	236.65	159.5	30.77	12.71	2.78
Currency Exchange Gain (Loss)	-25.77	-9.5	-1.51	-	-
Other Non Operating Income (Expenses)	-	774.51	-167.42	-21.62	-
EBT Excluding Unusual Items	1,895	2,885	1,427	1,411	702.89
Gain (Loss) on Sale of Assets	-0.2	0.2	-0.91	-6.95	-1.6
Other Unusual Items	-	-	8.99	4.11	0.27
Pretax Income	1,894	2,886	1,435	1,409	701.56
Income Tax Expense	570.71	558.6	405.21	376.34	181.47
Net Income	1,324	2,327	1,030	1,032	520.09
Net Income to Common	1,324	2,327	1,030	1,032	520.09
Net Income Growth	-43.12%	125.96%	-0.23%	98.47%	-
Shares Outstanding (Basic)	3,279	2,972	2,330	-	-
Shares Outstanding (Diluted)	3,310	3,115	2,674	-	-
Shares Change (YoY)	6.25%	16.52%	-	-	-
EPS (Basic)	0.40	0.78	0.44	-	-
EPS (Diluted)	0.40	0.49	0.43	-	-
EPS Growth	-17.59%	14.12%	-	-	-
Free Cash Flow	-144.46	-497.04	-1,778	333.19	1,322
Free Cash Flow Per Share	-0.04	-0.16	-0.67	-	-
Dividend Per Share	0.197	0.163	-	-	-
Dividend Growth	20.78%	-	-	-	-
Gross Margin	58.63%	58.03%	55.31%	68.93%	67.99%
Operating Margin	24.01%	27.96%	27.23%	28.55%	30.84%
Profit Margin	18.73%	33.10%	17.59%	20.23%	21.68%
Free Cash Flow Margin	-2.04%	-7.07%	-30.35%	6.53%	55.11%
EBITDA	2,000	2,176	1,713	1,519	782.22
EBITDA Margin	28.30%	30.95%	29.26%	29.78%	32.61%
D&A For EBITDA	303.37	210.22	118.86	62.52	42.37
EBIT	1,697	1,965	1,595	1,457	739.85
EBIT Margin	24.01%	27.96%	27.23%	28.55%	30.84%
Effective Tax Rate	30.13%	19.36%	28.24%	26.72%	25.87%
Advertising Expenses	-	-	-	669.22	241.71

Source: S&P Global Market Intelligence. Standard template. Financial Sources.